Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 4003
Level 40
Waterfront Living Secured Residences
Rhodes — Unit 4003 | 2B/2B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
65ASPIRE
$1,520,000
2.3% gross yield
Residence Configuration
2
Bedrooms
2
Bathrooms
1
Car Space
93m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$1,520,000
NSW Stamp Duty
$66,010
Est. Weekly Rent
$680/wk
Gross Yield
2.33%
Year 1 After-Tax Cashflow
$-15,439
Est. Mortgage (80% LVR)
$1717/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.
About This Residence
Priced at $1,520,000, this unit presents a premium entry into Rhodes' high-growth market, positioned $670,000 above the $850,000 suburb median and reflecting its prime waterfront address. This sophisticated 40th-floor, 2-bedroom apartment offers a low-maintenance lifestyle amplified by the suburb's 78/100 walkability and vibrant community. While the $680/week rent yields 2.33%, the suburb's strong 12.5% annual growth and 65 ASPIRE Score™ indicate a strategy focused on long-term capital appreciation over immediate cashflow.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Kensington Investment Blueprint: Grow with $1.15M Apartments
Unlock financial growth with the Kensington Investment Blueprint, your guide to maximizing yields and engineering succes
Kensington Property Buying Blueprint for Smart Investors
Unlock the secrets to smarter property investment in Kensington, NSW. Learn how to minimize stamp duty and optimize lend
Luxury Awaits: Kensington NSW 2033 Apartments
Discover why The Kensington, just 6km from Sydney CBD, offers unparalleled luxury and high rental yields, making it a pr
Quick Summary
Property Typeproject
Level40
AspectBuilding R
Deposit (20%)$304,000
Loan Amount$1,216,000
Development Features
**FEATURE HIGHLIGHTS**
• **Secure your waterfront lifestyle** from $835
000 in Rhodes Peninsula — Sydney's fastest-growing connected community with 12 minutes to CBD via direct train access
• **Move in sooner** with construction already commenced by iCIRT-rated developer Deicorp
eliminating typical project delays and uncertainty
• **Walk everywhere that matters** — 2 minutes to Rhodes Train Station
direct connection to Rhodes Central shopping
and waterfront dining at Rhodes Waterside
• **Enjoy premium finishes** in meticulously designed 1-bedroom apartments featuring quality fixtures
spacious layouts
and expansive city/district views
• **Relax in your private resort** with exclusive resident-only podium garden offering open lawns
communal BBQs